| Payment Summary | ||
|---|---|---|
| Monthly Payment | Total Interest Paid | Total Paid |
| $9.17 | $13.19 | $220.08 |
| Amortization Table | |||||
|---|---|---|---|---|---|
| # | Payment | Interest | Principal | Accumulated Principal | Balance Owing |
| 1 | $9.17 | $1.04 | $8.14 | $8.14 | $198.86 |
| 2 | $9.17 | $0.99 | $8.18 | $16.32 | $190.68 |
| 3 | $9.17 | $0.95 | $8.22 | $24.54 | $182.46 |
| 4 | $9.17 | $0.91 | $8.26 | $32.80 | $174.20 |
| 5 | $9.17 | $0.87 | $8.30 | $41.11 | $165.89 |
| 6 | $9.17 | $0.83 | $8.34 | $49.45 | $157.55 |
| 7 | $9.17 | $0.79 | $8.39 | $57.84 | $149.16 |
| 8 | $9.17 | $0.75 | $8.43 | $66.27 | $140.73 |
| 9 | $9.17 | $0.70 | $8.47 | $74.74 | $132.26 |
| 10 | $9.17 | $0.66 | $8.51 | $83.25 | $123.75 |
| 11 | $9.17 | $0.62 | $8.56 | $91.81 | $115.19 |
| 12 | $9.17 | $0.58 | $8.60 | $100.40 | $106.60 |
| 13 | $9.17 | $0.53 | $8.64 | $109.05 | $97.95 |
| 14 | $9.17 | $0.49 | $8.68 | $117.73 | $89.27 |
| 15 | $9.17 | $0.45 | $8.73 | $126.46 | $80.54 |
| 16 | $9.17 | $0.40 | $8.77 | $135.23 | $71.77 |
| 17 | $9.17 | $0.36 | $8.82 | $144.04 | $62.96 |
| 18 | $9.17 | $0.31 | $8.86 | $152.90 | $54.10 |
| 19 | $9.17 | $0.27 | $8.90 | $161.81 | $45.19 |
| 20 | $9.17 | $0.23 | $8.95 | $170.76 | $36.24 |
| 21 | $9.17 | $0.18 | $8.99 | $179.75 | $27.25 |
| 22 | $9.17 | $0.14 | $9.04 | $188.79 | $18.21 |
| 23 | $9.17 | $0.09 | $9.08 | $197.87 | $9.13 |
| 24 | $9.17 | $0.05 | $9.13 | $207.00 | $0.00 |